Shearwater Plan, Walden, Harbeson, DE, 19951 | $625/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2124 sft

11900 Coastal Hwy UNIT 105, Ocean City, MD, 21842

4 Bed
3 Bath
2572 sft

Frank Plan, Maple Crest, Selbyville, DE, 19975

3 Bed
2 Bath
1824 sft

24252 Waters Edge Trl, Millsboro, DE, 19966

3 Bed
3 Bath
2400 sft

203 Waterford Dr, Lewes, DE, 19958

Nearby investment properties with comparable prices

4 Bed
3 Bath
2747 sft

113 Woodland Ave, Milton, DE, 19968

3 Bed
3 Bath
2125 sft

34743 Maritime Way, Lewes, DE, 19958

3 Bed
2 Bath
1729 sft

36768 Breakwater Run, Selbyville, DE, 19975

4 Bed
4 Bath
2561 sft

12641 Knolls Ln, Selbyville, DE, 19975

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Rental property for sale in Harbeson at Shearwater Plan, Walden, Harbeson, DE, 19951 generates $4,330/mo in rent and, after a $3,134/mo payment, leaves $625/mo in cash flow. Total monthly income is $4,330/mo, and annual cash flow is $7,500/yr on $210,692 invested. Return on cash invested sits at 23.62% in year one, and rental yield is 8.11% on a $640,400 entry. Equity gained on principal adds $4,132/yr, while 5% annual appreciation builds toward $176,931 over five years. Five-year ROI reaches 122.17% and total cumulative return in cash sums $257,400. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,330/mo property income rather than buyer’s personal income.

Single Family

Built in 2026

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 19951, Harbeson, DE area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	1,254 (100%)
Owner Occupied HU	1,021 (81.4%)
Renter Occupied HU	57 ( 4.5%)
Vacant Housing Units	176 (14.0%)
Median Home Value	$473,466
Average Home Value	$529,493